Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.11 | 0.14 | 0.19 | 0.17 | 0.11 | 0.20 | 0.22 | 0.13 | 0.10 | 0.06 |
| Growth | +22.6% | +36.0% | −9.8% | −34.8% | +83.4% | +6.7% | −38.8% | −25.5% | −38.2% | |
| EPS, diluted | 1.10 | 1.03 | 1.44 | 1.35 | 0.90 | 1.66 | 1.81 | 1.11 | 0.82 | 0.49 |
| Growth | −6.4% | +39.8% | −6.2% | −33.3% | +84.4% | +9.0% | −38.7% | −26.1% | −40.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.13 | 0.20 | 0.22 | 0.18 | 0.17 | 0.32 | 0.49 | 0.47 | 0.12 | 0.16 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.00 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 |
| Free cash flow | 0.12 | 0.19 | 0.21 | 0.18 | 0.16 | 0.32 | 0.48 | 0.46 | 0.11 | 0.15 |
| Growth | +62.3% | +12.9% | −16.8% | −9.2% | +97.0% | +50.3% | −3.3% | −76.8% | +41.7% | |
| Buybacks | 0.00 | 0.00 | −0.15 | −0.01 | −0.04 | −0.05 | −0.01 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.04 | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.44 | 0.49 | 0.46 | 0.70 | 0.35 | 0.32 | 0.51 | 1.93 | 0.46 | 0.56 |
| Shareholders’ equity | 1.86 | 1.93 | 1.90 | 2.04 | 2.05 | 2.09 | 2.02 | 2.12 | 2.13 | 2.28 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.44 | 0.49 | 0.46 | 0.70 | 0.35 | 0.32 | 0.51 | 1.93 | 0.46 | 0.56 | |
| 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.07 | |
| 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.48 | |
| 13.44 | 14.21 | 15.31 | 15.67 | 17.11 | 17.89 | 19.16 | 19.13 | 17.05 | 18.53 | |
| Growth | +5.7% | +7.7% | +2.4% | +9.2% | +4.6% | +7.1% | −0.2% | −10.9% | +8.7% | |
| Liabilities | ||||||||||
| 11.59 | 12.28 | 13.40 | 13.63 | 15.05 | 15.80 | 17.15 | 17.01 | 14.92 | 16.25 | |
| Equity | ||||||||||
| 0.47 | 0.54 | 0.66 | 0.76 | 0.79 | 0.93 | 1.08 | 1.15 | 1.18 | 1.17 | |
| 1.86 | 1.93 | 1.90 | 2.04 | 2.05 | 2.09 | 2.02 | 2.12 | 2.13 | 2.28 | |
| Growth | +3.9% | −1.3% | +7.0% | +0.9% | +1.9% | −3.5% | +5.0% | +0.6% | +7.0% | |
| Per share and net cash | ||||||||||
| 135.2 | 135.5 | 126.6 | 125.8 | 123.3 | 120.0 | 119.5 | 120.1 | 120.8 | 128.2 | |
| calc | 13.72 | 14.23 | 15.03 | 16.19 | 16.66 | 17.44 | 16.90 | 17.66 | 17.68 | 17.81 |
Lines marked calc are worked out here from filed figures; point at one for how.